[MAG] QoQ Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -287.35%
YoY- -199.57%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 221,549 221,624 203,744 181,296 129,726 117,158 112,734 56.70%
PBT -147 -140 -654 -2,064 1,736 2,012 2,778 -
Tax -517 -232 -116 228 -756 -810 -1,116 -40.04%
NP -664 -372 -770 -1,836 980 1,201 1,662 -
-
NP to SH -664 -372 -770 -1,836 980 1,201 1,662 -
-
Tax Rate - - - - 43.55% 40.26% 40.17% -
Total Cost 222,213 221,996 204,514 183,132 128,746 115,957 111,072 58.57%
-
Net Worth 24,346 25,575 24,911 25,244 14,767 11,524 5,506 168.66%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 24,346 25,575 24,911 25,244 14,767 11,524 5,506 168.66%
NOSH 221,333 232,500 226,470 229,499 134,246 104,767 50,060 168.65%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -0.30% -0.17% -0.38% -1.01% 0.76% 1.03% 1.47% -
ROE -2.73% -1.45% -3.09% -7.27% 6.64% 10.42% 30.18% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 100.10 95.32 89.96 79.00 96.63 111.83 225.20 -41.67%
EPS -0.30 -0.16 -0.34 -0.80 0.73 1.15 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 229,499
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 13.27 13.27 12.20 10.86 7.77 7.02 6.75 56.73%
EPS -0.04 -0.02 -0.05 -0.11 0.06 0.07 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0153 0.0149 0.0151 0.0088 0.0069 0.0033 168.77%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 - -
Price 0.20 0.17 0.22 0.28 0.26 0.38 0.00 -
P/RPS 0.20 0.18 0.24 0.35 0.27 0.34 0.00 -
P/EPS -66.67 -106.25 -64.71 -35.00 35.62 33.14 0.00 -
EY -1.50 -0.94 -1.55 -2.86 2.81 3.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.55 2.00 2.55 2.36 3.45 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 04/01/06 28/09/05 -
Price 0.18 0.22 0.17 0.22 0.26 0.25 0.49 -
P/RPS 0.18 0.23 0.19 0.28 0.27 0.22 0.22 -12.48%
P/EPS -60.00 -137.50 -50.00 -27.50 35.62 21.80 14.76 -
EY -1.67 -0.73 -2.00 -3.64 2.81 4.59 6.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.00 1.55 2.00 2.36 2.27 4.45 -48.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment